Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|---|
| 1,232 | 1,679 | 2,395 | 1,837 | 3,560 | 7,860 | 10,615 | 14,635 | +42.4% | |
| Total COGS | 170 | 225 | 141 | 213 | 431 | 862 | 978 | 0 | +33.9% |
| Gross Profit | 1,062 | 1,454 | 2,536 | 1,624 | 3,129 | 6,998 | 9,637 | 14,635 | +45.5% |
| Gross Margin | 86.2% | 86.6% | 105.9% | 88.4% | 87.9% | 89.0% | 90.8% | 100.0% | |
| 1,194 | 906 | 2,208 | 2,507 | 3,212 | 6,037 | 8,181 | 7,524 | +30.1% | |
| EBITDA | 131 | 548 | 328 | 884 | 83 | 961 | 1,457 | 7,111 | nmf |
| EBITDA Margin | 10.7% | 32.6% | 13.7% | 48.1% | 2.3% | 12.2% | 13.7% | 48.6% | |
| Total D&A | 214 | 222 | 313 | 548 | 600 | 560 | 639 | 949 | +23.7% |
| EBIT / Operating Income | 346 | 325 | 15 | 1,432 | 683 | 401 | 818 | 6,162 | nmf |
| Total Interest Income | 0 | 0 | 0 | 1 | 0 | 11 | 6 | 7 | +74.7% |
| Total Interest Expense | 0 | 135 | 170 | 326 | 426 | 344 | 391 | 576 | +27.3% |
| 5 | 128 | 264 | 30 | 1,471 | 1,111 | 750 | 4,711 | nmf | |
| Profit Before Tax | 351 | 62 | 419 | 1,787 | 363 | 1,179 | 1,183 | 882 | nmf |
| Total Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -79.5% |
| Net Profit / (Loss) | 133 | 62 | 77 | 924 | 363 | 1,179 | 1,183 | 882 | nmf |
| Net Margin | 10.8% | 3.7% | 3.2% | 50.3% | 10.2% | 15.0% | 11.1% | 6.0% |
Shareholders, directors and group links from the companyinfo.ge public register — as filed, so stakes need not sum to 100% where a holding is undisclosed.
Ownership & directors from companyinfo.ge (public corporate registry).
Ranked by how close each latest revenue is to this one — not a curated comp set.